Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $156k initial cash invested.
-3.53%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$5,268
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,268 income − $5,727 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,567
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,268
Total Expenses
$5,727
Mortgage P&I
62%
$3,244
Property Taxes
9%
$461
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579